Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
21.46M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
3.49%.
Starting with 21.46M and growing at 3.49%
for 5 years, we estimate Free Cash Flow will be
25.47M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 14.35M.
We will project this out 5 year(s) with a growth rate
of -2.37%.
Estimated Diluted Shares Outstanding: 12.73M.
Step 3: Project Future Stock Price
Using a price ratio of -1.34, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(25.47M ÷ 12.73M) × -1.34 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.96.
Projected over 5 years with a growth rate of
8.45%, dividends add to total shareholder return.
Expected dividends in 5 years:
$5.879157951484662.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $2.88.
Discounted at 10% per
year over 5 years → Fair Value:
$1.
